Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $88,245 initial cash invested.
-3.28%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$2,829
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,070 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$3,070
Mortgage P&I
60%
$1,684
Property Taxes
11%
$308
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311